889 River Rd Livermore, Maine
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$48,811
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $398
- Occupancy
- 34%
$0k
$55k
$105k
$160k
$159,997 | $101,257 | $725 | 60.4% | 3 | 10 | 46 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (7) | — | |
$125,207 | $72,855 | $575 | 59.7% | 3 | 10 | 47 | 9 | 1 | $170 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (212) | Profile | |
$75,842 | $14,689 | $550 | 37.8% | 3 | 6 | 27 | 3 | 3 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (3) | — | |
$64,435 | $30,457 | $475 | 37.2% | 4 | 10 | 142 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (42) | — | |
$61,684 | $30,151 | $528 | 32% | 4 | 10 | 70 | 5 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (178) | Profile |
Seasonality
Break-even
$4,015/mo
Avg profit / month
-$513/mo
Best profit month
Aug $3,106
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.3%
Cap Rate
5.05%